China Best Group Holding Ltd
HKEX:370
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
China Best Group Holding Ltd
HKEX:370
|
HK |
Income Statement
Earnings Waterfall
China Best Group Holding Ltd
Income Statement
China Best Group Holding Ltd
| Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
4
|
0
|
26
|
34
|
42
|
35
|
38
|
36
|
31
|
31
|
30
|
25
|
0
|
|
| Revenue |
390
N/A
|
218
-44%
|
183
-16%
|
362
+98%
|
456
+26%
|
1 052
+131%
|
1 182
+12%
|
1 404
+19%
|
858
-39%
|
654
-24%
|
505
-23%
|
327
-35%
|
213
-35%
|
162
-24%
|
116
-28%
|
84
-27%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(317)
|
(161)
|
(150)
|
(310)
|
(404)
|
(944)
|
(1 023)
|
(1 190)
|
(728)
|
(548)
|
(401)
|
(248)
|
(178)
|
(137)
|
(84)
|
(67)
|
|
| Gross Profit |
73
N/A
|
57
-22%
|
33
-42%
|
53
+60%
|
52
0%
|
107
+105%
|
160
+49%
|
214
+34%
|
130
-39%
|
106
-19%
|
104
-3%
|
79
-23%
|
36
-55%
|
25
-29%
|
32
+27%
|
17
-46%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(65)
|
(95)
|
(117)
|
(144)
|
(156)
|
(131)
|
(162)
|
(151)
|
(162)
|
(97)
|
(386)
|
(359)
|
(128)
|
(112)
|
(82)
|
(163)
|
|
| Selling, General & Administrative |
(80)
|
(95)
|
(96)
|
(144)
|
(171)
|
(151)
|
(195)
|
(196)
|
(166)
|
(167)
|
(391)
|
(376)
|
(133)
|
(118)
|
(84)
|
(100)
|
|
| Other Operating Expenses |
15
|
0
|
(21)
|
0
|
15
|
19
|
33
|
46
|
4
|
70
|
4
|
17
|
4
|
6
|
2
|
(63)
|
|
| Operating Income |
8
N/A
|
(38)
N/A
|
(84)
-123%
|
(91)
-8%
|
(104)
-13%
|
(24)
+77%
|
(2)
+90%
|
63
N/A
|
(31)
N/A
|
9
N/A
|
(283)
N/A
|
(280)
+1%
|
(93)
+67%
|
(87)
+6%
|
(50)
+42%
|
(146)
-191%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
(7)
|
(13)
|
(8)
|
(26)
|
(17)
|
1
|
(18)
|
(6)
|
(41)
|
(23)
|
(31)
|
(32)
|
(30)
|
(27)
|
(18)
|
|
| Non-Reccuring Items |
0
|
(29)
|
0
|
(4)
|
(9)
|
6
|
(17)
|
(12)
|
34
|
0
|
(9)
|
(9)
|
(2)
|
(3)
|
(61)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
2
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
8
N/A
|
(74)
N/A
|
(98)
-32%
|
(103)
-6%
|
(139)
-34%
|
(37)
+74%
|
(21)
+44%
|
29
N/A
|
(1)
N/A
|
(34)
-3 043%
|
(316)
-824%
|
(320)
-1%
|
(127)
+60%
|
(119)
+6%
|
(138)
-16%
|
(164)
-19%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(10)
|
(1)
|
3
|
(3)
|
(2)
|
(9)
|
(16)
|
(22)
|
(10)
|
(6)
|
(16)
|
(17)
|
(3)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(2)
|
(76)
|
(95)
|
(106)
|
(141)
|
(45)
|
(36)
|
8
|
(11)
|
(40)
|
(332)
|
(337)
|
(130)
|
(120)
|
(140)
|
(165)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
3
|
2
|
(6)
|
(9)
|
5
|
5
|
(2)
|
(0)
|
1
|
3
|
6
|
11
|
|
| Net Income (Common) |
(2)
N/A
|
(76)
-3 785%
|
(94)
-25%
|
(106)
-12%
|
(138)
-30%
|
(43)
+69%
|
(43)
+1%
|
(1)
+97%
|
(6)
-448%
|
(35)
-456%
|
(334)
-846%
|
(337)
-1%
|
(131)
+61%
|
(122)
+7%
|
(138)
-13%
|
(164)
-19%
|
|
| EPS (Diluted) |
0
N/A
|
-0.08
N/A
|
-0.1
-25%
|
-0.09
+10%
|
-0.12
-33%
|
-0.04
+67%
|
-0.03
+25%
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.2
-900%
|
-0.2
N/A
|
-0.07
+65%
|
-0.06
+14%
|
-0.06
N/A
|
-0.07
-17%
|
|